[DBHD] QoQ Quarter Result on 31-Mar-2006 [#1]

Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -173.55%
YoY- -76.81%
Quarter Report
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 16,058 30,067 21,994 11,913 27,104 17,097 26,079 -27.55%
PBT 43 2,248 2,497 -3,637 4,392 979 3,021 -94.08%
Tax 3,007 -204 -135 0 553 -653 -367 -
NP 3,050 2,044 2,362 -3,637 4,945 326 2,654 9.68%
-
NP to SH 3,539 2,448 2,374 -3,637 4,945 326 2,654 21.08%
-
Tax Rate -6,993.02% 9.07% 5.41% - -12.59% 66.70% 12.15% -
Total Cost 13,008 28,023 19,632 15,550 22,159 16,771 23,425 -32.36%
-
Net Worth 138,414 135,034 137,691 134,357 131,081 131,215 124,894 7.07%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 138,414 135,034 137,691 134,357 131,081 131,215 124,894 7.07%
NOSH 786,444 789,677 791,333 785,714 784,920 815,000 780,588 0.49%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 18.99% 6.80% 10.74% -30.53% 18.24% 1.91% 10.18% -
ROE 2.56% 1.81% 1.72% -2.71% 3.77% 0.25% 2.13% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 2.04 3.81 2.78 1.52 3.45 2.10 3.34 -27.94%
EPS 0.45 0.31 0.30 -0.42 0.63 0.04 0.34 20.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.176 0.171 0.174 0.171 0.167 0.161 0.16 6.54%
Adjusted Per Share Value based on latest NOSH - 785,714
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 4.91 9.20 6.73 3.65 8.29 5.23 7.98 -27.59%
EPS 1.08 0.75 0.73 -1.11 1.51 0.10 0.81 21.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4236 0.4132 0.4214 0.4112 0.4011 0.4015 0.3822 7.07%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.55 0.44 0.44 0.38 0.27 0.27 0.28 -
P/RPS 26.94 11.56 15.83 25.06 7.82 12.87 8.38 117.35%
P/EPS 122.22 141.94 146.67 -82.09 42.86 675.00 82.35 30.01%
EY 0.82 0.70 0.68 -1.22 2.33 0.15 1.21 -22.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 2.57 2.53 2.22 1.62 1.68 1.75 47.18%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 24/11/06 29/08/06 30/05/06 28/02/06 30/11/05 29/08/05 -
Price 1.11 0.56 0.42 0.42 0.34 0.23 0.25 -
P/RPS 54.36 14.71 15.11 27.70 9.85 10.96 7.48 273.83%
P/EPS 246.67 180.65 140.00 -90.73 53.97 575.00 73.53 123.60%
EY 0.41 0.55 0.71 -1.10 1.85 0.17 1.36 -54.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.31 3.27 2.41 2.46 2.04 1.43 1.56 153.21%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment